[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 106.83%
YoY- 100.11%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 126,925 197,951 166,565 163,163 116,889 119,858 177,601 -5.44%
PBT 39,125 32,108 29,218 25,704 12,070 21,719 30,725 4.10%
Tax -6,102 -7,999 -8,098 -9,751 -4,014 -6,664 -9,940 -7.80%
NP 33,023 24,109 21,120 15,953 8,056 15,055 20,785 8.01%
-
NP to SH 33,374 24,103 21,578 16,207 8,099 12,010 18,782 10.05%
-
Tax Rate 15.60% 24.91% 27.72% 37.94% 33.26% 30.68% 32.35% -
Total Cost 93,902 173,842 145,445 147,210 108,833 104,803 156,816 -8.18%
-
Net Worth 595,258 534,726 446,260 433,929 424,103 408,559 415,739 6.16%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 595,258 534,726 446,260 433,929 424,103 408,559 415,739 6.16%
NOSH 282,113 268,706 262,506 261,403 273,614 274,200 294,850 -0.73%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.02% 12.18% 12.68% 9.78% 6.89% 12.56% 11.70% -
ROE 5.61% 4.51% 4.84% 3.73% 1.91% 2.94% 4.52% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 44.99 73.67 63.45 62.42 42.72 43.71 60.23 -4.74%
EPS 11.83 8.97 8.22 6.20 2.96 4.38 6.37 10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.99 1.70 1.66 1.55 1.49 1.41 6.94%
Adjusted Per Share Value based on latest NOSH - 259,164
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.72 27.63 23.25 22.77 16.32 16.73 24.79 -5.43%
EPS 4.66 3.36 3.01 2.26 1.13 1.68 2.62 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.7464 0.6229 0.6057 0.592 0.5703 0.5803 6.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.07 1.18 0.80 0.72 0.97 0.64 0.72 -
P/RPS 2.38 1.60 1.26 1.15 2.27 1.46 1.20 12.08%
P/EPS 9.04 13.15 9.73 11.61 32.77 14.61 11.30 -3.64%
EY 11.06 7.60 10.28 8.61 3.05 6.84 8.85 3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.47 0.43 0.63 0.43 0.51 0.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 -
Price 0.97 1.14 0.81 0.73 0.97 0.63 0.72 -
P/RPS 2.16 1.55 1.28 1.17 2.27 1.44 1.20 10.28%
P/EPS 8.20 12.71 9.85 11.77 32.77 14.38 11.30 -5.20%
EY 12.20 7.87 10.15 8.49 3.05 6.95 8.85 5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.48 0.44 0.63 0.42 0.51 -1.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment